investorscraft@gmail.com

Intrinsic ValueAsahipen Corporation (4623.T)

Previous Close¥1,732.00
Intrinsic Value
Upside potential
Previous Close
¥1,732.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asahipen Corporation operates in the specialty chemicals sector, focusing on paints, painting supplies, and household products in Japan. The company generates revenue through manufacturing, importing, and distributing a diverse portfolio, including aqueous and oil-based paints, repair materials, interior goods, and home care solutions. Its product range caters to both professional and consumer markets, positioning it as a versatile supplier in Japan’s niche coatings and maintenance segments. Asahipen’s market position is reinforced by its long-standing presence since 1940, with a focus on quality and reliability in industrial and household applications. The company’s broad distribution network and diversified offerings provide resilience against sector-specific downturns, though it faces competition from larger multinational chemical firms. Its strategic emphasis on repair and maintenance materials aligns with Japan’s aging infrastructure needs, offering steady demand drivers.

Revenue Profitability And Efficiency

Asahipen reported revenue of JPY 17.1 billion for FY 2024, with net income of JPY 380 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 841 million, indicating reasonable operational efficiency, though capital expenditures of JPY -320 million suggest restrained reinvestment. The company’s ability to maintain positive cash flow despite thin margins underscores its cost management discipline.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 106.23 highlights limited but stable earnings power, supported by a focused product mix. The company’s capital efficiency is tempered by its debt load, with total debt of JPY 3.96 billion against cash reserves of JPY 3.91 billion, indicating balanced but leveraged financial positioning.

Balance Sheet And Financial Health

Asahipen’s balance sheet shows JPY 3.91 billion in cash against JPY 3.96 billion in total debt, reflecting moderate leverage. The company’s liquidity appears adequate, with operating cash flow covering interest obligations, though its debt-to-equity ratio warrants monitoring given the capital-intensive nature of the chemicals industry.

Growth Trends And Dividend Policy

Growth trends remain subdued, with revenue stability offset by limited expansion. The dividend payout of JPY 60 per share suggests a shareholder-friendly policy, though yield sustainability depends on maintaining current profitability levels in a low-growth environment.

Valuation And Market Expectations

With a market cap of JPY 6.69 billion and a beta of 0.137, Asahipen is viewed as a low-volatility, niche player. The valuation reflects modest growth expectations, trading at a conservative multiple relative to earnings, typical for small-cap specialty chemical firms in Japan.

Strategic Advantages And Outlook

Asahipen’s strengths lie in its diversified product range and entrenched distribution network. However, its outlook is cautious, with growth constrained by market saturation and competition. Strategic focus on high-margin repair materials and eco-friendly products could provide incremental opportunities in Japan’s evolving construction and maintenance sectors.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount